All companies · BRVM · Fuel distribution
Total Côte d’Ivoire (TTLC)
Graham-inspired analysis adapted to available modern market data.
Overview
Last price
3,025 XOF
Where does this figure come from?
- price · Oct 2, 2026 · 3,025 XOF — TTLC market capitalisation ÷ shares outstanding, Stock Analysis (last market price Oct 2, 2026) source
As of Oct 2, 2026
Currency
XOF
Market: BRVM
Estimated Fundamental Value
1,564 XOF – 1,890 XOF
estimated range
Value Score
16/100
Financial Strength
0/20
Shareholders' equity grew -7.2 % per year between 2021 and 2025.
Where does this figure come from?
- equity · 2021 · 48,880 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- equity · 2022 · 48,359 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 41,666 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 41,115 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 36,202 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
Earnings Quality & Stability
0/20
Net income rose in 2 of 4 reported year-on-year transitions, averaging -4.4 %.
Where does this figure come from?
- net income · 2021 · 11,351 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- net income · 2022 · 11,895 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- net income · 2023 · 8,709 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- net income · 2024 · 9,374 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- net income · 2025 · 9,087 M XOF — TTLC financial statements, aggregated by Stock Analysis source
Profitability
1/15
Net margin of 1.5 % in 2025.
Where does this figure come from?
- net income · 2021 · 11,351 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- net income · 2022 · 11,895 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- net income · 2023 · 8,709 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- net income · 2024 · 9,374 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- net income · 2025 · 9,087 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- revenue · 2021 · 399,758 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- revenue · 2022 · 561,489 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- revenue · 2023 · 589,577 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- revenue · 2024 · 630,948 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- revenue · 2025 · 597,865 M XOF — TTLC financial statements, aggregated by Stock Analysis source
Dividend Record
15/15
A dividend was paid in 5 of the last 5 recorded years (2022–2026).
Where does this figure come from?
- dps · 2022 · 159.29 XOF/share — TTLC dividend history, Stock Analysis source
- dps · 2023 · 195.03 XOF/share — TTLC dividend history, Stock Analysis source
- dps · 2024 · 199.54 XOF/share — TTLC dividend history, Stock Analysis source
- dps · 2025 · 222.36 XOF/share — TTLC dividend history, Stock Analysis source
- dps · 2026 · 158.83 XOF/share — TTLC dividend history, Stock Analysis source
Valuation
0/30
Market price sits 75.2 % above the estimated value midpoint.
Where does this figure come from?
- eps · 2021 · 180 XOF/share — TTLC financial statements, aggregated by Stock Analysis source
- eps · 2022 · 189 XOF/share — TTLC financial statements, aggregated by Stock Analysis source
- equity · 2021 · 48,880 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- equity · 2022 · 48,359 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 41,666 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 41,115 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 36,202 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- price · Oct 2, 2026 · 3,025 XOF — TTLC market capitalisation ÷ shares outstanding, Stock Analysis (last market price Oct 2, 2026) source
- shares · latest · 62,960,000 shares — TTLC market quote (delayed), Stock Analysis source
Show the calculation
Source Trail
- Result
- 16/100 Value Score
- Formula
- Sum of five sub-scores: Financial Strength 20, Earnings Quality & Stability 20, Profitability 15, Dividend Record 15, Valuation 30.
- Currency
- XOF
Assumptions
- Weights are fixed and documented; no criterion is weighted dynamically.
Figures used
Limitations
- A criterion with unavailable data contributes no points, so the score reads conservative.
Last updated 2026-10-05 · Every figure here can be checked.
Financials
Every figure links to its source. Missing figures are shown as unavailable, never estimated.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (M XOF) | 399,758 | 561,489 | 589,577 | 630,948 | 597,865 |
| Net income (M XOF) | 11,351 | 11,895 | 8,709 | 9,374 | 9,087 |
| EPS (XOF) | 180 | 189 | Data unavailable | Data unavailable | Data unavailable |
| Equity (M XOF) | 48,880 | 48,359 | 41,666 | 41,115 | 36,202 |
| Dividend paid (XOF) | Data unavailable | 159.29 | 195.03 | 199.54 | 222.36 |
Where does this figure come from?
- dps · 2022 · 159.29 XOF/share — TTLC dividend history, Stock Analysis source
- dps · 2023 · 195.03 XOF/share — TTLC dividend history, Stock Analysis source
- dps · 2024 · 199.54 XOF/share — TTLC dividend history, Stock Analysis source
- dps · 2025 · 222.36 XOF/share — TTLC dividend history, Stock Analysis source
- dps · 2026 · 158.83 XOF/share — TTLC dividend history, Stock Analysis source
- eps · 2021 · 180 XOF/share — TTLC financial statements, aggregated by Stock Analysis source
- eps · 2022 · 189 XOF/share — TTLC financial statements, aggregated by Stock Analysis source
- equity · 2021 · 48,880 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- equity · 2022 · 48,359 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 41,666 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 41,115 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 36,202 M XOF — TTLC balance sheet, aggregated by Stock Analysis source
- net income · 2021 · 11,351 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- net income · 2022 · 11,895 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- net income · 2023 · 8,709 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- net income · 2024 · 9,374 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- net income · 2025 · 9,087 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- revenue · 2021 · 399,758 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- revenue · 2022 · 561,489 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- revenue · 2023 · 589,577 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- revenue · 2024 · 630,948 M XOF — TTLC financial statements, aggregated by Stock Analysis source
- revenue · 2025 · 597,865 M XOF — TTLC financial statements, aggregated by Stock Analysis source
Full analysis
Free full analysis 1 of 3 this month. See plans
Graham Analysis
Graham Number: the classic defensive price ceiling from earnings and book value.
1,564 XOF
Show the calculation
Source Trail
- Result
- 1,564 XOF
- Formula
- √(22.5 × EPS × Book value per share)
- Currency
- XOF
Assumptions
- 22.5 = Graham’s 15 × 1.5 ceiling (P/E 15, price-to-book 1.5).
Figures used
- eps · 2022 · 189 XOF/share — TTLC financial statements, aggregated by Stock Analysis source (aggregated)
- equity · 2022 · 48,359 M XOF — TTLC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 36,202 M XOF — TTLC balance sheet, aggregated by Stock Analysis source (aggregated)
- shares · latest · 62,960,000 shares — TTLC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- The Graham Number is a defensive screen, not a fair value estimate.
Last updated 2026-10-05 · Every figure here can be checked.
Book value per share: 575 XOF (2025 equity ÷ shares outstanding)
Estimated Fundamental Value
A range across documented methods, next to the market price.
1,564 XOF – 1,890 XOF
Show the calculation
Source Trail
- Result
- 1,564 XOF – 1,890 XOF (estimated)
- Formula
- Method 1: √(22.5 × EPS × BVPS). Method 2: EPS ÷ 10% required return. Range spans the computed methods; midpoint averages them.
- Currency
- XOF
Assumptions
- Required return of 10 % per year for the capitalized-earnings method.
Figures used
- eps · 2022 · 189 XOF/share — TTLC financial statements, aggregated by Stock Analysis source (aggregated)
- equity · 2022 · 48,359 M XOF — TTLC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 36,202 M XOF — TTLC balance sheet, aggregated by Stock Analysis source (aggregated)
- shares · latest · 62,960,000 shares — TTLC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- The range is only as good as the latest reported EPS and book value; it is not a forecast of price.
Last updated 2026-10-05 · Every figure here can be checked.
Margin of Safety
Market price
3,025 XOF
Estimated Fundamental Value (midpoint)
1,727 XOF
Margin of Safety
-75.2%
Show the calculation
Source Trail
- Result
- -75.2% estimated margin of safety
- Formula
- (Estimated value midpoint − market price) ÷ estimated value midpoint
- Currency
- XOF
Figures used
- eps · 2021 · 180 XOF/share — TTLC financial statements, aggregated by Stock Analysis source (aggregated)
- eps · 2022 · 189 XOF/share — TTLC financial statements, aggregated by Stock Analysis source (aggregated)
- equity · 2021 · 48,880 M XOF — TTLC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2022 · 48,359 M XOF — TTLC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2023 · 41,666 M XOF — TTLC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2024 · 41,115 M XOF — TTLC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 36,202 M XOF — TTLC balance sheet, aggregated by Stock Analysis source (aggregated)
- price · Oct 2, 2026 · 3,025 XOF — TTLC market capitalisation ÷ shares outstanding, Stock Analysis (last market price Oct 2, 2026) source (derived)
- shares · latest · 62,960,000 shares — TTLC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- A negative margin of safety means the market price is above the estimated value midpoint.
Last updated 2026-10-05 · Every figure here can be checked.
Actions
Simulation only — no real money is involved.